[SUMATEC] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.97%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,488 79,813 88,156 228,523 159,490 186,421 255,376 -31.01%
PBT 94,175 -68,287 -93,874 -2,682 -69,067 -51,694 293 161.60%
Tax -448 -1,181 -12,766 -23,189 23 -12 220 -
NP 93,727 -69,468 -106,640 -25,871 -69,044 -51,706 513 138.11%
-
NP to SH 105,629 -71,539 -98,649 -36,148 -68,814 -51,741 702 130.53%
-
Tax Rate 0.48% - - - - - -75.09% -
Total Cost -66,239 149,281 194,796 254,394 228,534 238,127 254,863 -
-
Net Worth 425,558 -147,899 -68,589 34,231 53,258 119,545 167,445 16.81%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 425,558 -147,899 -68,589 34,231 53,258 119,545 167,445 16.81%
NOSH 2,914,782 214,347 214,342 213,947 161,388 161,547 161,005 62.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 340.97% -87.04% -120.97% -11.32% -43.29% -27.74% 0.20% -
ROE 24.82% 0.00% 0.00% -105.60% -129.21% -43.28% 0.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.94 37.24 41.13 106.81 98.82 115.40 158.61 -57.44%
EPS 3.62 -33.38 -46.02 -16.90 -42.64 -32.03 0.44 42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 -0.69 -0.32 0.16 0.33 0.74 1.04 -27.89%
Adjusted Per Share Value based on latest NOSH - 213,947
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.65 1.88 2.07 5.37 3.75 4.38 6.00 -30.94%
EPS 2.48 -1.68 -2.32 -0.85 -1.62 -1.22 0.02 123.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 -0.0348 -0.0161 0.008 0.0125 0.0281 0.0394 16.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.32 0.265 0.21 0.08 0.25 0.47 0.43 -
P/RPS 33.93 0.71 0.51 0.07 0.25 0.41 0.27 123.72%
P/EPS 8.83 -0.79 -0.46 -0.47 -0.59 -1.47 98.62 -33.10%
EY 11.32 -125.94 -219.16 -211.20 -170.55 -68.15 1.01 49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 0.00 0.50 0.76 0.64 0.41 32.19%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 -
Price 0.49 0.61 0.20 0.05 0.25 0.45 0.40 -
P/RPS 51.96 1.64 0.49 0.05 0.25 0.39 0.25 143.28%
P/EPS 13.52 -1.83 -0.43 -0.30 -0.59 -1.41 91.74 -27.31%
EY 7.40 -54.71 -230.12 -337.91 -170.55 -71.17 1.09 37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.00 0.00 0.31 0.76 0.61 0.38 43.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment